(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 3.12%1.16B | 3.12%1.16B | -19.74%1.19B | 3.16%1.11B | -0.84%1.18B | 8.00%1.12B | 8.00%1.12B | 64.16%1.48B | 8.02%1.08B | 9.74%1.19B |
-Cash and cash equivalents | 7.20%1.12B | 7.20%1.12B | -14.67%1.18B | 3.46%1.05B | 0.27%1.1B | 8.10%1.04B | 8.10%1.04B | 59.56%1.38B | 4.54%1.01B | 3.20%1.1B |
-Short-term investments | -50.00%40M | -50.00%40M | -85.05%16M | -1.56%63M | -13.40%84M | 6.67%80M | 6.67%80M | 160.98%107M | 128.57%64M | 288.00%97M |
-Accounts receivable | 7.18%3.7B | 7.18%3.7B | 5.78%3.66B | 7.36%3.65B | 7.90%3.63B | 17.16%3.45B | 17.16%3.45B | 22.25%3.46B | 21.34%3.4B | 14.69%3.37B |
-Taxes receivable | -15.91%296M | -15.91%296M | 124.24%296M | 1.90%268M | 72.86%363M | 23.08%352M | 23.08%352M | 50.00%132M | -9.93%263M | -21.93%210M |
-Other receivables | -31.70%349M | -31.70%349M | -14.81%414M | 8.08%388M | 19.57%562M | -8.59%511M | -8.59%511M | -1.42%486M | 30.07%359M | 76.03%470M |
Inventory | -4.63%3.63B | -4.63%3.63B | 3.22%3.88B | 14.31%3.96B | 24.95%3.85B | 27.11%3.8B | 27.11%3.8B | 31.36%3.76B | 28.32%3.47B | 26.16%3.08B |
Total current assets | 2.39%9.46B | 2.39%9.46B | 1.29%9.44B | 9.51%9.37B | 15.26%9.59B | 18.13%9.24B | 18.13%9.24B | 29.66%9.32B | 20.99%8.56B | 18.67%8.32B |
Non current assets | ||||||||||
Net PPE | 2.08%12.33B | 2.08%12.33B | 5.99%12.68B | 9.61%12.34B | 16.31%12.14B | 18.55%12.07B | 18.55%12.07B | 22.62%11.96B | 16.25%11.25B | 7.19%10.44B |
-Gross PPE | 1.43%26.22B | 1.43%26.22B | 5.99%12.68B | 9.61%12.34B | 16.31%12.14B | 12.00%25.85B | 12.00%25.85B | 22.62%11.96B | 16.25%11.25B | 7.19%10.44B |
-Accumulated depreciation | -0.86%-13.89B | -0.86%-13.89B | ---- | ---- | ---- | -6.82%-13.78B | -6.82%-13.78B | ---- | ---- | ---- |
Goodwill and other intangible assets | -3.53%4.53B | -3.53%4.53B | -7.93%4.56B | -8.11%4.56B | -7.50%4.6B | -6.49%4.7B | -6.49%4.7B | 39.81%4.96B | 39.01%4.97B | 34.05%4.97B |
-Goodwill | -1.59%1.98B | -1.59%1.98B | -4.56%2.01B | -4.04%2B | -2.64%2B | -0.64%2.01B | -0.64%2.01B | 39.91%2.11B | 39.38%2.08B | 33.31%2.05B |
-Other intangible assets | -4.98%2.56B | -4.98%2.56B | -10.43%2.55B | -11.05%2.57B | -10.91%2.6B | -10.42%2.69B | -10.42%2.69B | 39.74%2.85B | 38.75%2.89B | 34.58%2.92B |
Total non current assets | 1.00%18.93B | 1.00%18.93B | 2.37%19.1B | 5.12%18.85B | 10.24%18.69B | 10.61%18.74B | 10.61%18.74B | 27.44%18.65B | 23.33%17.94B | 15.57%16.96B |
Total assets | 1.46%28.39B | 1.46%28.39B | 2.01%28.54B | 6.54%28.23B | 11.90%28.28B | 12.99%27.98B | 12.99%27.98B | 28.17%27.98B | 22.57%26.5B | 16.57%25.28B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -10.07%3.23B | -10.07%3.23B | -5.24%3.36B | -6.39%3.11B | 7.76%3.39B | 15.67%3.59B | 15.67%3.59B | 33.90%3.55B | 24.21%3.32B | 19.46%3.14B |
-accounts payable | -13.54%1.62B | -13.54%1.62B | -19.60%1.46B | -17.28%1.32B | 0.83%1.45B | 25.44%1.87B | 25.44%1.87B | 56.28%1.82B | 39.60%1.6B | 23.82%1.44B |
-Total tax payable | -43.87%183M | -43.87%183M | 4.90%514M | -26.08%377M | 13.72%373M | -32.92%326M | -32.92%326M | 54.09%490M | 47.40%510M | 112.99%328M |
-Other payable | 2.43%1.43B | 2.43%1.43B | 11.76%1.39B | 16.25%1.41B | 13.60%1.56B | 23.70%1.4B | 23.70%1.4B | 6.16%1.24B | 2.54%1.21B | 4.64%1.38B |
Current provisions | 20.00%12M | 20.00%12M | -31.25%11M | -53.85%12M | -57.69%11M | -52.38%10M | -52.38%10M | -20.00%16M | 13.04%26M | 13.04%26M |
Current debt and capital lease obligation | 7.89%3.17B | 7.89%3.17B | -16.55%116M | -4.69%122M | 1.61%126M | 2,310.66%2.94B | 2,310.66%2.94B | -10.90%139M | -17.95%128M | -8.15%124M |
-Current debt | 7.74%3.04B | 7.74%3.04B | ---- | ---- | ---- | --2.82B | --2.82B | ---- | ---- | ---- |
-Current capital lease obligation | 11.38%137M | 11.38%137M | -16.55%116M | -4.69%122M | 1.61%126M | 0.82%123M | 0.82%123M | -10.90%139M | -17.95%128M | -8.15%124M |
Other current liabilities | -54.43%72M | -54.43%72M | -72.38%108M | -38.46%232M | -54.34%158M | --158M | --158M | --391M | --377M | --346M |
Current liabilities | 4.29%7.26B | 4.29%7.26B | -14.09%6.22B | -4.55%6.84B | 2.58%7.12B | 22.74%6.96B | 22.74%6.96B | 64.15%7.24B | 45.27%7.16B | 37.37%6.94B |
Non current liabilities | ||||||||||
Long term provisions | -15.97%100M | -15.97%100M | -28.57%120M | -23.68%116M | -24.32%112M | -22.22%119M | -22.22%119M | 58.49%168M | 35.71%152M | 27.59%148M |
Long term debt and capital lease obligation | 16.71%4.56B | 16.71%4.56B | -21.34%258M | -20.70%272M | -16.86%286M | 985.28%3.91B | 985.28%3.91B | -13.00%328M | -12.72%343M | -7.53%344M |
-Long term debt | 19.59%4.33B | 19.59%4.33B | ---- | ---- | ---- | --3.62B | --3.62B | ---- | ---- | ---- |
-Long term capital lease obligation | -19.44%232M | -19.44%232M | -21.34%258M | -20.70%272M | -16.86%286M | -20.00%288M | -20.00%288M | -13.00%328M | -12.72%343M | -7.53%344M |
Derivative product liabilities | --1M | --1M | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Other non current liabilities | ---- | ---- | ---- | ---- | -76.24%229M | -58.75%224M | -58.75%224M | 77.51%1.04B | 75.13%993M | 72.14%964M |
Total non current liabilities | -0.21%6.78B | -0.21%6.78B | 11.02%7.43B | 11.01%7.59B | 18.40%7.88B | -1.39%6.79B | -1.39%6.79B | 14.62%6.69B | 18.48%6.84B | 13.76%6.66B |
Total liabilities | 2.07%14.04B | 2.07%14.04B | -2.04%13.65B | 3.05%14.43B | 10.33%15B | 9.51%13.76B | 9.51%13.76B | 35.95%13.93B | 30.82%14B | 24.69%13.59B |
Shareholders'equity | ||||||||||
Share capital | 0.00%562M | 0.00%562M | 0.00%562M | 0.00%562M | -0.35%562M | -0.35%562M | -0.35%562M | -0.35%562M | -0.35%562M | -1.05%564M |
-common stock | 0.00%562M | 0.00%562M | 0.00%562M | 0.00%562M | -0.35%562M | -0.35%562M | -0.35%562M | -0.35%562M | -0.35%562M | -1.05%564M |
Retained earnings | 5.31%13.76B | 5.31%13.76B | 15.03%13.81B | 18.23%12.9B | 17.16%12.28B | 15.56%13.06B | 15.56%13.06B | 6.64%12.01B | 1.39%10.91B | -0.87%10.48B |
Total stockholders'equity | 1.02%13.98B | 1.02%13.98B | 6.06%14.48B | 10.64%13.39B | 14.00%12.88B | 17.00%13.84B | 17.00%13.84B | 18.07%13.66B | 10.97%12.1B | 4.89%11.3B |
Noncontrolling interests | -4.60%373M | -4.60%373M | 4.91%406M | 4.82%413M | 5.44%407M | 3.17%391M | 3.17%391M | 3,125.00%387M | 3,481.82%394M | 3,116.67%386M |
Total equity | 0.86%14.35B | 0.86%14.35B | 6.03%14.89B | 10.45%13.8B | 13.72%13.29B | 16.57%14.23B | 16.57%14.23B | 21.29%14.04B | 14.47%12.49B | 8.36%11.68B |
Currency Unit | DKK | DKK | DKK | DKK | DKK | DKK | DKK | DKK | DKK | DKK |
No Data